$1,990,000
8222 Pershing Drive, Playa Del Rey CA 90293
Multi-Family (2 Units)
Property type
22 days
On market
$867
Price per sqft
N/A
Garage
1961
Year built
5,000 sqft
Lot size
Home highlights
Open Houses
Overview
8222 Pershing Drive presents a rare opportunity to acquire a fully renovated, turn-key coastal duplex in the heart of Playa del Rey, one of Los Angeles' most sought-after beachside communities. Located in a residential corridor just a short walk to the beach, the property combines strong in-place income, high-quality unit renovations, and durable long-term demand drivers that...
Listing provided by: Nabil Awada DRE #02046840 310-844-9362, Matthews Real Estate Investment Services
Listing updated: May 22, 2026 at 07:23am.
Last checked: Jun 3, 2026 at 02:30pm
Source: CRMLS #26833587
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $6,450 | $6,450 | $6,750 | Unfurnished |
| 1 | 2 | 2 | — | $4,000 | $4,000 | $4,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Dishwasher: 2
Disposal: 2
Units Leased: 2
Tenant Pays: Cable Tv, Electricity, Gas, Insurance, Other, Trash Collection
Financial Snapshot
Gross Rent Multiplier
15.9x
List Price / Annual Gross Rent
Cap Rate
4.91%
NOI / List Price
Net Operating Income: $97,747
Interior
Heating: Central
Appliances: Dishwasher, Disposal, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Stories Total: 1
Levels: Multi Split
Property Condition: Updated Remodeled
Spa: Above Ground
Other Structures: Gazebo
Garage and Parking
Parking: Driveway, Garage, Garage Door Opener
Garage: Attached
Parking Total: 2
Lot Information
Land Lease: No
Parcel #: 4115005019
Zoning: LAR2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 8222 Pershing Drive, Playa Del Rey, CA 90293. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,592,000
Total Interest
$2,030,508
Total Payment
$3,622,508
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,285
per month
Property History for 8222 Pershing Drive
Playa Del Rey Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90293.
Similar Homes
Listings with similar prices to 8222 Pershing Drive